|
ELK RIVER ICE ARENA EXPANSION PROJECT
<br />Final Project Summary - March, 1998
<br />
<br />Project Revenues
<br />Bond Issue
<br />Mighty Ducks Grant
<br />Rogers Plastics Foundation
<br />ERYHA Contribution
<br />ERYHA Contribution (5 yrs)
<br />City of Elk River
<br />City of Elk River (ERYHA 5 year commitment)
<br />City of Elk River (Sewer improvements)
<br />ERYHA Concession Construction Reimb.
<br />lSD 728 Public Address System Contribution
<br />Interest Income
<br />
<br />TOTAL REVENUES
<br />
<br />Budget
<br />May 6,1996 Actual ProJect
<br />
<br />$ 2,100,000.00
<br />250,000.00
<br />50,000.00
<br />150,000.00
<br />50,000.00
<br />50,000.00
<br />
<br />2,650,000.00
<br />
<br />$ 2,100,000.00
<br />250,000.00
<br />50,000.00
<br />139,6o9.56
<br />
<br /> 89,908.71
<br /> 50,000.00
<br /> 50,075.57
<br /> 4,330.00
<br /> 5,000.00
<br /> 27,277.85
<br />
<br />2,766,201.69
<br />
<br />Project Expenditures
<br />Construction Contracts 2,225,800.00 2,350,706.00
<br />RSP 125,000.00 I____~
<br />M.A. Mortenson 112,000.00 334,096.82
<br />I.C.E 27,500.00
<br />Legal, Engineering & Other Professional Serv. 31,850.00
<br />Bond Issuance 15,000.00 18,045.60
<br />Builders Risk Insurance 5,000.00 221.00
<br />Miscellaneous 1,500.00 -
<br />Contingency 106,350.00 13,056.70
<br />
<br />Subtotal
<br />
<br />Sewer Improvements
<br />
<br />TOTAL PROJECT
<br />
<br />2,650,000.00 2,716,126.12
<br /> 0 50,075.57
<br />2,650,000.00 2,766,201.69
<br />
<br />Notes:
<br />
<br />Does not include water improvements contributed by Elk River Municipal
<br /> Utilities.
<br />ERHYA has paid $10,000 of the $50,000 five year contribution commitment.
<br />
<br />3/20/98:ICEPROJ.XLS
<br />
<br />
<br />
|